EN DE

Marine Electricals (India) Limited (MARINE) Fair Value & Analysis

Industrials · IN · Market cap ₹37.7B

ME Marine Electricals (India) Limited MARINE · NSE
Price₹367.10
Fair Value₹74.66
Upside-79.7%
Quality44/100
Watch Marine Electricals (India) Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 6.7% net margin
Low debt · negative free cash flow
Trails peers (5/13)
Moderate moat 47/100
Evidence: High Range ₹44.38 – ₹97.06 Share as image

Fair value as of: Aug 13, 2026

From 17 valuation models · updated 4 days ago

Share price +47.0% over the past month.

Below-average quality, and screening another 80% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹97.06). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (₹44.38 to ₹97.06) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹371.20 ₹25.14 Fair Value ₹74.66 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹25.14 – ₹371.20 · fair‑value band ₹44.38 – ₹97.06 · the ₹367.10 price screens above the ₹74.66 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Marine Electricals (India) Limited (MARINE) currently trades at ₹367.10, while our model-based Fair Value estimate is ₹74.66, implying the stock looks roughly 79.7% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Marine Electricals (India) Limited generated revenue of ₹8.8B at a net margin of 6.7%. Revenue grew 10.7% year over year. It earns a return on equity of 12.9%. The balance sheet holds a net cash position of ₹595M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹44.38 (bear case) to ₹97.06 (bull case); at ₹367.10, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 143% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -65% fair-value upside, at -80%, MARINE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹5.02 to ₹182.58). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹34.18 ₹40.97 ₹96.48 76
ROIC Compounder ₹63.63 ₹88.27 ₹118.95 72
Gordon GGM ₹2.86 ₹5.95 ₹9.44 70
All 17 models by family
DCF Models
Owner Earnings ₹58.99 ₹112.77 ₹218.24 31
Earnings-Based
Graham-Dodd ₹29.92 ₹182.58 ₹254.68 54
Lynch FV ₹52.26 ₹74.66 ₹97.06 50
PEG = 1.0 ₹52.26 ₹74.66 ₹97.06 46
EPV ₹54.58 ₹62.06 ₹68.61 59
Dividend Discount
Gordon GGM ₹2.86 ₹5.95 ₹9.44 70
DDM Multi-Stage ₹2.86 ₹5.02 ₹6.24 61
Multiples
P/E Multiple ₹69.30 ₹92.39 ₹115.49 63
P/S Multiple ₹56.10 ₹74.80 ₹93.49 58
P/B Multiple ₹56.10 ₹74.80 ₹93.49 55
EV/EBIT ₹86.26 ₹111.79 ₹137.32 53
EV/EBITDA ₹79.09 ₹102.23 ₹125.38 54
EV/Revenue ₹64.33 ₹87.76 ₹111.19 43
Asset-Based
NCAV (Graham) ₹18.58 ₹24.89 ₹37.15 50
Economic Profit
Residual Income ₹34.18 ₹40.97 ₹96.48 76
ROIC Compounder ₹63.63 ₹88.27 ₹118.95 72
Growth Earnings
Growth-Adj P/E ₹75.42 ₹107.74 ₹140.06 68

Widest divergence: DCF Models (₹112.77) versus Dividend Discount (₹5.02). Highest evidence: Residual Income (76).

Notify me when MARINE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹8.8B
Revenue growth (YoY) +10.7%
Net margin 6.7%
Return on equity 12.9%
Free cash flow −₹505M FY2026
P/E ratio 87.0
More key figures
Operating margin 10.0%
EPS (TTM) ₹4.22
EPS growth (YoY) +37.9%
Net cash ₹595M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 44 · Market factors (momentum, volatility) 82

Profitability 48
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 59
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Marine Electricals (India) Limited manufactures and sells various marine and industrial electrical and electronic components in India and internationally. The company operates through Marine and Industry segments.

Full company description

Marine Electricals (India) Limited manufactures and sells various marine and industrial electrical and electronic components in India and internationally. The company operates through Marine and Industry segments. It provides marine and defence solutions that offer power generation and distribution solutions, including main switch boards, automated power management systems, motor control centers/group starter panels/local starter panels, distribution boards, battery charger/transformer rectifier units, and navigation light control panels; internal communication systems comprising automatic telephone, self-powered telephone, public address-general alarm, sound reception, and talk-back systems; electrical and hybrid propulsion systems consisting of battery energy storage systems, air- and liquid-cooled drive systems, and motors and alternators; marine LED lights, such as automatic emergency lanterns, flush mounted lights/cabin, flood lights/hanger, pendant, explosion proof pendant, red pendant, weather deck, bilge, tube, bunk, and engine room lights; ancillary systems that include addressable flood alarm systems, wind speed and direction systems, all weather observation systems, data distribution units, and auto transfer switches; and marine motors that comprises brake, SPDP, FLP, winged, dual speed and three speed, salvage pump, and canned motors. Its defence solutions also offer integrated bridge and integrated platform management systems. In addition, the company's commercial solutions provide monitoring and control systems, and integrated navigation and communication systems. Further, it provides LV switchboards, MV switchboards, busducts and bustrunking systems, integrated powering solutions, and IBMS. Additionally, the company offers maritime domain awareness solutions, and mobility product and software solutions, as well as the Biz starter pack. Marine Electricals (India) Limited was founded in 1978 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Marine Electricals (India) Limited reported revenue of ₹8.8B in FY2026 versus ₹3.8B in FY2022, a compound +23.6%/yr. Reported net income was ₹584M in FY2026, compounding +45.6%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹8.8B
Latest YoY
+14.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+25.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+28.4%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.5%
Revenue +23.6%/yr
FY22 ₹3.8B
FY23 ₹4.4B
FY24 ₹6.2B
FY25 ₹7.7B
FY26 ₹8.8B
Net income +45.6%/yr
FY22 ₹130M
FY23 ₹170M
FY24 ₹259M
FY25 ₹384M
FY26 ₹584M
Character of growth · EPS growth decomposed (2015-2026) +17.0 % p.a.
Revenue per share +11.8 pp

of which total revenue +13.0 pp · buybacks/dilution −1.1 pp

EBIT margin +2.2 pp
Tax rate +1.6 pp
Residual (interest, one-offs) +1.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

MARINE screens 80% overvalued. Compare with Contemporary Amperex Technology Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Marine Electricals (India) Limited Fair Value". https://www.fairvalue-calculator.com/stock/MARINE

Peer Group

Electrical Equipment & Parts · 529 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Below median
Fair Value upside −80% · Bottom 25%
Return on equity (TTM) 13% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 11% · Below median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 87.0× · Pricier than 75% of peers
P/B 7.65× · Pricier than 75% of peers
P/S (TTM) 4.30× · Pricier than 75% of peers
EV/EBITDA 38.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 54 · sector 58
PAST 52 · sector 26
HEALTH 98 · sector 97
DIVIDEND 2 · sector 23

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$652.50 HK$394.19 -40%
Delta Electronics (Thailand) Public Company DELTA 269.00 THB 40.28 THB -85%
LG Energy Solution, Ltd 373220 365,500 KRW 201,455 KRW -45%
WEG S.A WEGE3 14,900 ARS 4,338 ARS -71%
Sungrow Power Supply Co 300274 ¥117.53 ¥123.83 +5%
HD Hyundai Electric Co 267260 782,000 KRW 371,133 KRW -53%
LS ELECTRIC Co 010120 206,500 KRW 29,594 KRW -86%
Hyosung Heavy Industries Corporation 298040 2,892,000 KRW 1,013,099 KRW -65%
Hitachi Energy India Limited POWERINDIA ₹35,800 ₹6,106 -83%
Polycab India Limited POLYCAB ₹9,289 ₹3,218 -65%

Compare Marine Electricals (India) Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Marine Electricals (India) Limited (MARINE) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹74.66 versus a price of ₹367.10, about −80% (overvalued).
What is the fair value of MARINE?
Our model-based fair value for Marine Electricals (India) Limited is ₹74.66 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹367.10.
What is the quality score of MARINE?
Marine Electricals (India) Limited has a Quality Score of 44/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Marine Electricals (India) Limited (MARINE)?
Marine Electricals (India) Limited reported trailing-twelve-month revenue of about ₹8.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MARINE?
The net profit margin of Marine Electricals (India) Limited is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Marine Electricals (India) Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.